|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 167.20 RUB | +1.03% |
|
-.--% | -.--% |
| Jun. 02 | Is the Rio-Glencore merger still on? |  |
| May. 29 | NORNICKEL : The peace-talk-driven recovery has lost momentum, but there's still hope | |
Projected Income Statement: Nornickel ADR
| Fiscal Period: December | 2020 | 2021 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 15,545 | 17,852 | - | - | 14,626 | 14,152 | 14,653 |
| Change | - | 14.84% | - | - | - | -3.24% | 3.54% |
| EBITDA 1 | 7,651 | 10,688 | - | - | 5,821 | 5,465 | 6,849 |
| Change | - | 39.69% | - | - | - | -6.12% | 25.32% |
| EBIT 1 | 6,708 | 9,584 | - | - | 4,641 | 4,121 | 5,380 |
| Change | - | 42.87% | - | - | - | -11.2% | 30.55% |
| Interest Paid | -879 | -279 | - | - | - | - | - |
| Earnings before Tax (EBT) | 4,579 | 9,285 | - | - | - | - | - |
| Change | - | 102.77% | - | - | - | - | - |
| Net income | 3,385 | 6,512 | 2,384 | 1,313 | - | - | - |
| Change | - | 92.38% | - | -44.92% | - | - | - |
| Announcement Date | 2/16/21 | 2/10/22 | 2/9/24 | 2/10/25 | - | - | - |
1USD in Million
Estimates
Forecast Balance Sheet: Nornickel ADR
| Fiscal Period: December | 2020 | 2021 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Net Debt | 4,705 | 4,914 | - | - | - | - | - |
| Change | - | 4.44% | - | - | - | - | - |
| Announcement Date | 2/16/21 | 2/10/22 | 2/9/24 | 2/10/25 | - | - | - |
Estimates
Cash Flow Forecast: Nornickel ADR
| Fiscal Period: December | 2020 | 2021 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
| CAPEX 1 | 1,760 | 2,683 | 2,100 | 2,500 | 2,600 |
| Change | - | 52.44% | - | 19.05% | 4% |
| Free Cash Flow (FCF) 1 | 6,640 | 4,359 | 3,736 | 1,661 | 2,838 |
| Change | - | -34.35% | - | -55.54% | 70.86% |
| Announcement Date | 2/16/21 | 2/10/22 | - | - | - |
1USD in Million
Estimates
Forecast Financial Ratios: Nornickel ADR
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|---|
Profitability | |||||||||
| EBITDA Margin (%) | - | 49.22% | 59.87% | - | - | - | 39.8% | 38.62% | 46.74% |
| EBIT Margin (%) | - | 43.15% | 53.69% | - | - | - | 31.73% | 29.12% | 36.72% |
| EBT Margin (%) | - | 29.46% | 52.01% | - | - | - | - | - | - |
| Net margin (%) | - | 21.78% | 36.48% | - | - | - | - | - | - |
| FCF margin (%) | - | 42.71% | 24.42% | - | - | - | 25.54% | 11.74% | 19.37% |
| FCF / Net Income (%) | - | 196.16% | 66.94% | - | - | - | - | - | - |
Profitability | |||||||||
| ROA | - | 16.85% | 30.45% | - | - | - | 9.8% | 7.9% | 10.9% |
| ROE | - | 86.33% | 174.16% | - | - | - | 25.4% | 19.8% | 26.5% |
Financial Health | |||||||||
| Leverage (Debt/EBITDA) | - | 0.61x | 0.46x | - | - | - | - | - | - |
| Debt / Free cash flow | - | 0.71x | 1.13x | - | - | - | - | - | - |
Capital Intensity | |||||||||
| CAPEX / Current Assets (%) | - | 11.32% | 15.03% | - | - | - | 14.36% | 17.67% | 17.74% |
| CAPEX / EBITDA (%) | - | 23% | 25.1% | - | - | - | 36.08% | 45.75% | 37.96% |
| CAPEX / FCF (%) | - | 26.51% | 61.55% | - | - | - | 56.21% | 150.51% | 91.61% |
Items per share | |||||||||
| Cash flow per share 1 | 0.1759 | 0.328 | 0.3629 | 0.1231 | 0.1399 | 0.1192 | - | - | - |
| Change | - | 86.46% | 10.62% | -66.07% | 13.66% | -14.82% | - | - | - |
| Dividend per Share 1 | 0.3102 | 0.2236 | 0.3975 | - | 0.0987 | - | - | - | - |
| Change | - | -27.92% | 77.77% | - | - | - | - | - | - |
| Book Value Per Share 1 | 0.241 | 0.2546 | 0.2413 | 0.4661 | 0.4184 | 0.4499 | - | - | - |
| Change | - | 5.66% | -5.24% | 93.19% | -10.23% | 7.52% | - | - | - |
| EPS 1 | 0.3654 | 0.2139 | 0.4188 | 0.357 | 0.156 | 0.0859 | - | - | - |
| Change | - | -41.46% | 95.77% | -14.74% | -56.32% | -44.92% | - | - | - |
| Nbr of stocks (in thousands) | 15,824,548 | 15,824,548 | 15,286,340 | 15,286,340 | 15,286,340 | 15,286,340 | - | - | - |
| Announcement Date | 2/26/20 | 2/16/21 | 2/10/22 | 2/10/23 | 2/9/24 | 2/10/25 | - | - | - |
1USD
Estimates
| 2025 * | 2026 * | |
|---|---|---|
| P/E ratio | - | - |
| PBR | - | - |
| EV / Sales | 2.77x | 2.87x |
| Yield | - | - |
More valuation ratios
* Estimated data
EPS & Dividend
Year-on-year evolution of the PER
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
2.653USD
Average target price
1.874USD
Spread / Average Target
-29.36%
Annual profits - Rate of surprise
- Stock Market
- Equities
- GMKN Stock
- Financials Nornickel ADR
Select your edition
All financial news and data tailored to specific country editions
